Detached
BD7
5 beds
3 baths
Brayshaw Drive, Bradford BD7
Yorkshire and The Humber, England · BD7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£53,400
↗ 31%After 5 Years
Change In Property Value
£141,660
↗ 27%After 5 Years
Return On Investment
113%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,756 | £37,307 | £38,240 | £39,196 | £40,372 | £191,871 |
| Total Expenses | £25,005 | £25,072 | £25,176 | £25,282 | £25,410 | £125,945 |
| Profit Before Tax | £11,751 | £12,236 | £13,064 | £13,914 | £14,961 | £65,926 |
| Profit After Tax | £9,518 | £9,911 | £10,582 | £11,270 | £12,119 | £53,400 |
| Change In Property Value | £18,375 | £19,018 | £30,932 | £35,599 | £37,735 | £141,660 |
| Net Return | £27,893 | £28,929 | £41,514 | £46,870 | £49,854 | £195,060 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 16% | 17% | 24% | 27% | 29% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change